[FIBON] YoY Annualized Quarter Result on 30-Nov-2013 [#2]

Stock
[FIBON] FIBON BERHAD
Announcement Date
27-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
30-Nov-2013 [#2]
Profit Trend
QoQ- -31.13%
YoY- -12.51%
Quarter Report
Latest QR
Upcoming QR
FIBON's Result
FIBON's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 18,166 15,354 14,758 15,016 16,762 18,254 14,146 4.25%
PBT 9,604 8,094 6,020 6,740 7,962 6,138 7,154 5.02%
Tax -1,730 -2,066 -1,670 -1,704 -2,206 -1,688 -1,946 -1.94%
NP 7,874 6,028 4,350 5,036 5,756 4,450 5,208 7.12%
-
NP to SH 7,550 6,028 4,350 5,036 5,756 4,450 5,224 6.32%
-
Tax Rate 18.01% 25.53% 27.74% 25.28% 27.71% 27.50% 27.20% -
Total Cost 10,292 9,326 10,408 9,980 11,006 13,804 8,938 2.37%
-
Net Worth 46,059 41,099 36,260 33,320 31,359 26,464 22,500 12.66%
Dividend
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Net Worth 46,059 41,099 36,260 33,320 31,359 26,464 22,500 12.66%
NOSH 98,000 98,000 98,000 98,000 98,000 98,017 97,827 0.02%
Ratio Analysis
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
NP Margin 43.34% 39.26% 29.48% 33.54% 34.34% 24.38% 36.82% -
ROE 16.39% 14.67% 12.00% 15.11% 18.35% 16.81% 23.22% -
Per Share
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 18.54 15.69 15.06 15.32 17.10 18.62 14.46 4.22%
EPS 7.70 6.16 4.44 5.14 5.88 4.54 5.34 6.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.42 0.37 0.34 0.32 0.27 0.23 12.63%
Adjusted Per Share Value based on latest NOSH - 98,000
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 18.54 15.69 15.06 15.32 17.10 18.63 14.43 4.26%
EPS 7.70 6.16 4.44 5.14 5.88 4.54 5.33 6.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.42 0.37 0.34 0.32 0.27 0.2296 12.66%
Price Multiplier on Financial Quarter End Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 0.525 0.62 0.48 0.60 0.33 0.44 0.62 -
P/RPS 2.83 3.95 3.19 3.92 1.93 2.36 4.29 -6.69%
P/EPS 6.81 10.06 10.81 11.68 5.62 9.69 11.61 -8.50%
EY 14.67 9.94 9.25 8.56 17.80 10.32 8.61 9.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.48 1.30 1.76 1.03 1.63 2.70 -13.62%
Price Multiplier on Announcement Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 24/01/17 29/01/16 30/01/15 27/01/14 31/01/13 31/01/12 17/01/11 -
Price 0.625 0.695 0.485 0.51 0.30 0.44 0.79 -
P/RPS 3.37 4.43 3.22 3.33 1.75 2.36 5.46 -7.72%
P/EPS 8.11 11.28 10.93 9.92 5.11 9.69 14.79 -9.52%
EY 12.33 8.86 9.15 10.08 19.58 10.32 6.76 10.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.65 1.31 1.50 0.94 1.63 3.43 -14.59%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment